Laserfiche WebLink
Y <br /> EXHIBIT-E <br /> ESTIMATED COST OF IMPROVEMENTS ALONG 110TH STREET <br /> Item Description Estimated Unit of Unit Price Total Price <br /> Quantity Measure <br /> 1 Mobilization 1 LS $2 , 000 . 00 $200 . 00 <br /> 2 Maint. of Traffic on 110th Street 1 LS $ 1 , 000 . 00 $ 15000 . 00 <br /> 3 8 " PVC GRAVITY SEWER MAIN 820 LF $ 35 . 00 $28 , 700 . 00 <br /> 6 MANHOLES 2 EA $ 31000 . 00 $ 61000 . 00 <br /> 7 LATERALS 17 LS $ 500 . 00 $ 89500 . 00 <br /> 8 INSPECTION/TESTING 1 LS $ 1 ,000 . 00 $ 1 , 000 . 00 <br /> 9 Restoration / grading, etc . on 110th Street 820 LF $ 5 . 00 $4, 100 . 00 <br /> 10 Survey Lay-Out 1 LS $ 1 ,000 $ 1 , 000 . 00 <br /> Subtotal $ 52, 300 . 00 <br /> Contingency @ 10% $55230 . 00 <br /> Route Survey/ As-Builts $ 69185 .40 <br /> Design @ 10% $ 5 ,230 . 00 <br /> Permitting @ 1 % $ 523 . 00 <br /> Bidding & Award @2% $ 15046 . 00 <br /> Services During Const. @1 .4 $ 732 . 20 <br /> Administration @ 2 % $ 1 ,046 . 00 <br /> Total Improvement Cost $ 72 ,292 . 60 <br /> Cost from Exhibit " B" $44, 632 . 30 <br /> Total Cost $ 1165924 . 90 <br /> $ 116 , 924 . 90 divided by 20 ERU equal cost per ERU $ 5 , 846 . 25 <br /> Reyes has 2 ERU or $ 5 , 846 . 25 <br /> times 2 equals $ 11 , 692 . 50 $ 11 , 692 . 50 <br /> Reyes cost per Exhibit " B " $21 , 177 . 25 <br /> Subtract Reyes 2 ERU $ 11 , 692 . 50 <br /> Total funds due Reyes as others <br /> connect to system $97484 . 75 <br /> 18 remaining ERU divided into <br /> $ 9 , 484 . 75 equals $ 526 . 93 $526 . 93 <br /> Therefore $ 526 . 93per ERU is to be <br /> paid to Reyes when others connect <br /> to the sewer system over the next <br /> ten 10 ears . <br /> Page 11 <br />